Unlock all features! Tap here to upgrade
43867 Trabuco Court, Coarsegold, CA 93614
4 beds • 4 baths • 2800 sqft • 2 units
$397,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.08% first-year return on $108k initial cash invested.
-5.08%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$3,968
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $4,423 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,968
Total Expenses
$4,423
Mortgage P&I
51%
$2,005
Property Taxes
9%
$373
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Yosemite Hilltop Retreat | Pets Welcome! | $2,661 | $162 | 2 | 2 | 0.79 mi |
Boho Bungalow n/Yosemite w/stocktank pool! | $3,548 | $216 | 2 | 2 | 0.8 mi |
Mama Bear | Boho Escape w/ Mtn Views | $3,433 | $209 | 2 | 2 | 0.82 mi |
Apartment @ McMillan Ranch | $2,809 | $171 | 2 | 1 | 1.66 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality